| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 4 264.00 | | 4 264.00 | 4 264.00 |
BT Goods | 8 412.00 | | 8 412.00 | 8 412.00 |
BV Advances and down payments on orders | 377.00 | | 377.00 | 377.00 |
BX Customers and related accounts | 6 844.00 | | 6 844.00 | 6 844.00 |
BZ Other receivables | 145 770.00 | | 145 770.00 | 145 770.00 |
CF Cash and cash equivalents | 105 455.00 | | 105 455.00 | 105 455.00 |
CJ TOTAL (II) | 271 121.00 | | 271 121.00 | 271 121.00 |
CO Grand total (0 to V) | 271 121.00 | | 271 121.00 | 271 121.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 719.00 | | | 52 719.00 |
DL TOTAL (I) | 62 719.00 | | | 62 719.00 |
DQ Provisions for Expenses | 17 381.00 | | | 17 381.00 |
DR TOTAL (IV) | 17 381.00 | | | 17 381.00 |
DW Advances and down payments received on current orders | 7 594.00 | | | 7 594.00 |
DX Trade payables and related accounts | 110 904.00 | | | 110 904.00 |
DY Tax and social security liabilities | 65 931.00 | | | 65 931.00 |
EA Other liabilities | 6 593.00 | | | 6 593.00 |
EC TOTAL (IV) | 191 022.00 | | | 191 022.00 |
EE Grand total (I to V) | 271 121.00 | | | 271 121.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 206.00 | | 2 206.00 | 2 206.00 |
FG Production sold - services | 242 589.00 | | 242 589.00 | 242 589.00 |
FJ Net sales | 244 795.00 | | 244 795.00 | 244 795.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 33 595.00 | |
FR Total operating income (I) | | | 278 390.00 | |
FS Purchases of goods (including customs duties) | | | 6 951.00 | |
FT Inventory change (goods) | | | -8 412.00 | |
FU Purchases of raw materials and other supplies | | | 10 689.00 | |
FV Inventory change (raw materials and supplies) | | | -4 264.00 | |
FW Other purchases and external expenses | | | 132 880.00 | |
FX Taxes, duties, and similar payments | | | 355.00 | |
FY Salaries and Wages | | | 36 507.00 | |
FZ Social Security Contributions | | | 13 549.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 17 381.00 | |
GE Other Expenses | | | 166.00 | |
GF Total Operating Expenses (II) | | | 205 802.00 | |
GG - OPERATING RESULT (I - II) | | | 72 589.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 589.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 19 870.00 | | | 19 870.00 |
HL TOTAL REVENUE (I + III + V + VII) | 278 390.00 | | | 278 390.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 225 672.00 | | | 225 672.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 719.00 | | | 52 719.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 17 381.00 | | |
7C Grand total | | 17 381.00 | | |
UE of which provisions and reversals: - Operating | | 17 381.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 110 904.00 | 110 904.00 | | 110 904.00 |
8C Staff and Related Accounts | 13 144.00 | 13 144.00 | | 13 144.00 |
8D Social Security and Other Social Organizations | 18 113.00 | 18 113.00 | | 18 113.00 |
8E Income Taxes | 18 246.00 | 18 246.00 | | 18 246.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 593.00 | 6 593.00 | | 6 593.00 |
UX Other trade receivables | 6 844.00 | | | 6 844.00 |
VB VAT | 13 272.00 | | | 13 272.00 |
VC Group and associates | 29 000.00 | | | 29 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 103 498.00 | | | 103 498.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 152 613.00 | 152 613.00 | | 152 613.00 |
VW VAT | 16 428.00 | 16 428.00 | | 16 428.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 183 427.00 | 183 427.00 | | 183 427.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 5.00 | | | 5.00 |
